XML 77 R63.htm IDEA: XBRL DOCUMENT v3.25.3
Reportable Segments Table - Segment Adjusted EBITDA (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA $ 3,838 $ 3,959 $ 11,802 $ 11,599  
Depreciation, depletion and amortization 1,440 1,324 4,191 3,791  
Interest Expense 890 828 2,564 2,318  
Gain (loss) on interest rate derivative [1] 0 6 0 (6)  
Non-cash compensation expense 40 37 110 113  
Unrealized (gains) losses on commodity risk management activities (1) (53) (32) 50  
Equity in earnings of unconsolidated affiliates [2] (116) (102) (313) (285)  
Income tax expense 87 89 207 405  
Impairment losses 1 0 8 50  
Net income 1,292 1,434 4,470 5,118  
Inventory valuation adjustments (10) 197 (31) 99  
Losses on extinguishments of debt 12 0 31 11  
Investments in unconsolidated affiliates [3] 3,269   3,269   $ 3,266
Segment, Expenditure, Addition to Long-Lived Assets [4] 1,638 1,219 4,378 2,873  
Assets 129,331   129,331   125,380
Other Operating Income (Expense), Net [5] 198 403 525 774  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 238 271 736 810  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 1,514 1,333 4,124 3,677  
Cost of products sold 14,562 15,612 44,079 47,818  
Other, net 10 18 55 11  
Adjusted EBITDA attributable to unconsolidated affiliates 193 181 542 522  
Gain (Loss) on Disposition of Assets 0 0 0 (598)  
Intersegment Eliminations [Member]          
Segment Reporting Information [Line Items]          
Other Operating Income (Expense), Net [5] (56) (47) (159) (53)  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: (65) (47) (158) (88)  
Cost of products sold (3,588) (2,772) (11,316) (8,605)  
Intrastate Transportation And Storage [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 52 54 154 161  
Equity in earnings of unconsolidated affiliates [2] (4) (5) (12) (13)  
Investments in unconsolidated affiliates [3] 151   151   150
Segment, Expenditure, Addition to Long-Lived Assets [4] 431 4 930 50  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 12 11 36 37  
Intrastate Transportation And Storage [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 230 329 858 1,095  
Assets 6,840   6,840   6,289
Other Operating Income (Expense), Net [5] (9) (5) 61 43  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 72 61 190 180  
Cost of products sold 546 272 2,071 964  
Investment In Sunoco LP [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 159 95 469 216  
Segment, Expenditure, Addition to Long-Lived Assets [4] 157 93 418 212  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 47 52 130 216  
Investment In Sunoco LP [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 489 456 1,401 1,018  
Assets 17,845   17,845   14,375
Other Operating Income (Expense), Net [5] 70 252 163 184  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 180 168 500 423  
Cost of products sold 5,386 5,327 14,733 15,951  
Investment In USAC [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 71 67 212 196  
Segment, Expenditure, Addition to Long-Lived Assets [4] 47 43 110 230  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 14 13 42 42  
Investment In USAC [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 160 146 459 429  
Assets 2,659   2,659   2,746
Other Operating Income (Expense), Net [5] 0 0 0 1  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 43 43 133 125  
Cost of products sold 34 38 112 110  
Interstate Transportation and Storage [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 144 145 427 431  
Equity in earnings of unconsolidated affiliates [2] (73) (67) (208) (180)  
Investments in unconsolidated affiliates [3] 2,367   2,367   2,350
Segment, Expenditure, Addition to Long-Lived Assets [4] 110 115 235 232  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 29 34 92 99  
Interstate Transportation and Storage [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 431 460 1,413 1,335  
Assets 17,262   17,262   17,656
Other Operating Income (Expense), Net [5] 131 125 380 360  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 271 203 681 616  
Cost of products sold 3 3 8 6  
Midstream [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 457 429 1,364 1,252  
Equity in earnings of unconsolidated affiliates [2] (8) (2) (14) (10)  
Investments in unconsolidated affiliates [3] 133   133   132
Segment, Expenditure, Addition to Long-Lived Assets [4] 416 444 1,149 825  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 48 57 151 144  
Midstream [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 751 816 2,444 2,205  
Assets 27,613   27,613   30,473
Other Operating Income (Expense), Net [5] 12 77 25 92  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 459 411 1,296 1,055  
Cost of products sold 1,746 1,551 5,917 4,727  
NGL and refined products transportation and services [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 249 267 745 779  
Equity in earnings of unconsolidated affiliates [2] (22) (22) (59) (61)  
Investments in unconsolidated affiliates [3] 367   367   383
Segment, Expenditure, Addition to Long-Lived Assets [4] 328 375 1,076 929  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 41 42 130 118  
NGL and refined products transportation and services [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 1,054 1,012 3,065 3,071  
Assets 26,701   26,701   27,445
Other Operating Income (Expense), Net [5] 29 (29) 32 76  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 294 243 771 703  
Cost of products sold 4,493 4,527 14,769 14,358  
Crude oil transportation and services [Member]          
Segment Reporting Information [Line Items]          
Depreciation, depletion and amortization 294 252 775 738  
Equity in earnings of unconsolidated affiliates [2] (8) (5) (17) (18)  
Investments in unconsolidated affiliates [3] 191   191   193
Segment, Expenditure, Addition to Long-Lived Assets [4] 115 103 272 283  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 36 39 118 111  
Crude oil transportation and services [Member] | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA 746 768 2,220 2,417  
Assets 28,525   28,525   25,231
Other Operating Income (Expense), Net [5] 29 26 18 44  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 243 231 693 635  
Cost of products sold 5,047 6,297 14,986 19,200  
All Other Segment          
Segment Reporting Information [Line Items]          
Investments in unconsolidated affiliates [3] 60   60   58
All Other Segment | Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment Adjusted EBITDA (23) (28) (58) 29  
Depreciation, depletion and amortization 14 15 45 18  
Equity in earnings of unconsolidated affiliates [2] (1) (1) (3) (3)  
Segment, Expenditure, Addition to Long-Lived Assets [4] 34 42 188 112  
Assets 1,886   1,886   $ 1,165
Other Operating Income (Expense), Net [5] (8) 4 5 27  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 11 23 37 43  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 17 20 18 28  
Cost of products sold $ 895 $ 369 $ 2,799 $ 1,107  
[1] This interest rate derivative was terminated by USAC in August 2024.
[2] Amounts reflected above exclude Sunoco LP’s earnings from the ET-S Permian and J.C. Nolan joint ventures, which are eliminated in consolidation.
[3] Amounts reflected above exclude Sunoco LP’s investments in the ET-S Permian and J.C. Nolan joint ventures, which are eliminated in consolidation.
[4] Amounts are presented on the accrual basis, net of contributions in aid of constructions costs. Amounts exclude acquisitions and include only the Partnership’s proportionate share of capital expenditures related to joint ventures.
[5] Other income and expense include, if applicable to a segment, Adjusted EBITDA related to unconsolidated affiliates, unrealized gains and losses on commodity risk management activities and other items. For the investment in Sunoco LP segment, this also includes inventory valuation adjustments.